Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.53% first-year return on $149k initial cash invested.
-25.53%
Cash On Cash
0.59%
Cap Rate
0.09
DSCR
$2,117
Rent
-$3,178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,117 income − $5,295 expenses = $3,178 out of pocket
Investment Breakdown
|
Purchase Price
$626k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,255
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,117
Total Expenses
$5,295
Mortgage P&I
161%
$3,398
Property Taxes
29%
$624
Home Insurance
11%
$224
HOA
2%
$32
Property Management
15%
$318
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$529